ScanSource, Inc.

SCSC US Information Technology Technology Distributors
S&P 600
$58.19
+4.79%
Delayed · cached 15 min

Fair value analysis

SCSC
ScanSource, Inc.
Information TechnologyTechnology Distributors
$58.19
Close used for this calculation
$65.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability9/25
Returns7/25
Balance Sheet21/25
Efficiency11/25
Growth6/25
Average
Quality radar
48Prof.9/25Ret.7/25Eff.11/25B.Sht21/25Growth6/25

Consensus fair value

$65.53
Near FV
▲ +12.6% against the close used
Model range $17.62 – $82.10
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$17.62Fair value$65.53Bull$82.10
FairClose
52-week traded range
52W low $34.2752W high $58.89

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

ScanSource, Inc. closed at $58.19, 11.2% below the consensus fair value of $65.53 drawn from 8 valuation models.

Financial DNA score 48/100 — Average. P/E of 16.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$82.10
+41.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$58.55
+0.6%
√(22.5 × EPS × BVPS)
EPS=3.64, BVPS=41.86
P/E Fair Value
$72.80
+25.1%
EPS × 20x (sector P/E)
EPS=3.64, Sector P/E=20x
Peter Lynch (PEG)
$17.62
-69.7%
EPS × Growth% (PEG = 1 is fair)
EPS=3.64, g=4.8%
EV/EBITDA
$69.48
+19.4%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=122.26M
Book Value (P/B)
$30.99
-46.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=41.86, ROE=8.7%, g=4.8%, r=10%
Reverse DCF
$58.19
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 4.8%
Margin of Safety
$53.36
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=71.15, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.